|
Cash & Equivalents
|
62.45M | 49.63M | 101.60M | 96.71M | 25.38M | 75.72M | 85.22M | 57.05M | 100.75M | 56.78M | 65.47M | 35.41M | 33.31M | 40.15M | 90.94M | 35.10M | 34.73M | 33.97M | 30.08M | 236.22M | 39.95M | 86.70M | 72.63M | 241.02M | 226.60M | 214.11M | 200.65M |
|
Cash & Current Investments
|
62.45M | 49.63M | 101.60M | 96.71M | 25.38M | 75.72M | 85.22M | 57.05M | 100.75M | 56.78M | 65.47M | 35.41M | 33.31M | 40.15M | 90.94M | 35.10M | 34.73M | 33.97M | 30.08M | 236.22M | 39.95M | 86.70M | 72.63M | 241.02M | 226.60M | 214.11M | 200.65M |
|
Receivables - Net
|
| | | | | | | 2.00M | | | | 2.50M | | 0.36M | 0.01M | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | 0.33M | 0.76M | 0.59M | 0.53M | 0.53M | 0.66M | 1.17M | 1.14M | 0.80M | 0.74M | 0.79M | 0.23M | 0.10M | 0.66M | 0.58M | 0.54M | | 2.33M | 3.66M | 2.10M | 0.98M | | |
|
Receivables
|
| | | | | | | 2.53M | | | | 3.64M | | 1.10M | 0.80M | | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.74M | 3.62M | 3.37M | 2.79M | 2.29M | 4.50M | 4.07M | 2.60M | 2.30M | 4.67M | 4.20M | 4.15M | 4.17M | 5.13M | 4.37M | 4.89M | 4.13M | 4.82M | 5.44M | 4.64M | 4.17M | 6.60M | 6.81M | 4.97M | 5.26M | 5.22M |
|
Current Assets
|
| 51.37M | 105.22M | 100.08M | 84.32M | 134.78M | 132.11M | 119.51M | 146.99M | 128.51M | 246.19M | 226.00M | 200.06M | 174.25M | 227.73M | 207.52M | 302.83M | 282.95M | 262.49M | 242.20M | 217.95M | 280.29M | 267.49M | 249.92M | 232.56M | 219.37M | 205.86M |
|
Property, Plant & Equipment (Net)
|
| 10.01M | 9.58M | 9.21M | 9.36M | 8.91M | 8.39M | 8.40M | 7.83M | 7.75M | 7.75M | 7.37M | 7.89M | 7.83M | 7.38M | 6.91M | 6.56M | 6.16M | 5.65M | 5.22M | 4.76M | 4.41M | 4.22M | 3.90M | 3.55M | 3.27M | 3.17M |
|
Other Non-Current Assets
|
1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 1.09M | 2.10M | 1.09M | 1.09M | 1.09M | 2.01M | 1.20M | 1.22M | 1.20M | 1.20M | 1.20M | 1.21M | 1.20M |
|
Non-Current Assets
|
| 13.79M | 10.73M | 10.36M | 10.53M | 10.08M | 10.10M | 10.07M | 9.49M | 9.37M | 9.36M | 9.00M | 20.18M | 20.99M | 20.08M | 19.17M | 18.29M | 17.39M | 16.39M | 15.49M | 14.64M | 13.97M | 11.52M | 10.79M | 10.09M | 9.46M | 8.99M |
|
Assets
|
| 65.15M | 115.96M | 110.44M | 94.86M | 144.86M | 142.22M | 129.58M | 156.48M | 137.88M | 255.55M | 235.00M | 220.25M | 195.23M | 247.81M | 226.69M | 321.12M | 300.33M | 278.88M | 257.69M | 232.59M | 294.26M | 279.01M | 260.72M | 242.65M | 228.84M | 214.86M |
|
Accounts Payables
|
| 3.08M | 4.53M | 2.19M | 3.94M | 3.57M | 3.63M | 4.08M | 4.80M | 4.50M | 3.74M | 4.79M | 6.00M | 5.38M | 2.73M | 3.64M | 3.78M | 3.91M | 3.57M | 2.76M | 3.86M | 3.58M | 4.04M | 1.16M | 1.51M | 1.75M | 2.86M |
|
Payables
|
| 3.08M | 4.53M | 2.19M | 3.94M | 3.57M | 3.63M | 4.08M | 4.80M | 4.50M | 3.74M | 4.79M | 6.00M | 5.38M | 2.73M | 3.64M | 3.78M | 3.91M | 3.57M | 2.76M | 3.86M | 3.58M | 4.04M | 1.16M | 1.51M | 1.75M | 2.86M |
|
Accumulated Expenses
|
| 2.79M | 3.58M | 5.50M | 5.22M | 5.44M | 8.74M | 7.27M | 5.24M | 7.64M | 10.26M | 9.23M | 6.94M | 12.47M | 8.04M | 9.55M | 7.23M | 7.88M | 7.82M | 8.73M | 4.80M | 7.03M | 8.33M | 7.69M | 4.35M | 4.94M | 6.43M |
|
Other Accumulated Expenses
|
| 0.06M | 0.06M | 0.05M | 0.06M | 0.08M | 0.06M | 0.04M | 0.03M | 0.04M | 0.06M | 0.07M | 0.13M | 0.01M | 0.03M | 0.10M | 0.01M | 0.01M | 0.27M | 0.40M | 0.39M | 0.31M | 0.40M | 0.46M | 0.44M | 0.17M | 0.24M |
|
Current Leases
|
| 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 2.43M | 2.48M | 2.54M | 2.60M | 2.66M | 2.51M | 2.35M | 2.19M | 2.03M | 2.08M | 2.13M | 2.19M | 2.24M | 2.29M | 2.35M |
|
Current Deferred Revenue
|
| | | 3.99M | 4.56M | 4.46M | 13.61M | 14.91M | 12.13M | 1.70M | 2.30M | 4.71M | 1.30M | 1.00M | 0.40M | 0.93M | 0.74M | 0.51M | 0.60M | | | | | | | | |
|
Total Current Liabilities
|
| 6.34M | 8.59M | 12.14M | 14.18M | 13.94M | 26.45M | 26.73M | 22.63M | 22.51M | 20.60M | 19.20M | 18.29M | 22.12M | 14.70M | 16.73M | 14.41M | 14.80M | 14.07M | 13.68M | 10.69M | 12.70M | 14.51M | 11.04M | 8.10M | 8.98M | 11.63M |
|
Capital Leases
|
| 3.76M | 3.64M | 3.52M | 3.40M | 3.29M | 3.17M | 3.05M | 2.93M | 2.82M | 2.70M | 2.58M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 2.06M | 1.53M | 6.01M | 5.02M | 3.87M | 5.96M | 2.97M | 1.66M | 1.66M | 1.64M | 1.68M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 105.23M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 12.80M | 12.16M | 11.49M | 10.82M | 10.14M | 9.65M | 9.14M | 8.63M | 8.11M | 7.57M | 7.01M | 6.44M | 5.87M | 5.28M | 4.66M |
|
Other Non-Current Liabilities
|
| 0.10M | 0.08M | 0.06M | 0.03M | 0.01M | 0.01M | | | | | | | 0.20M | 0.20M | 0.20M | 0.32M | 0.45M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Total Non-Current Liabilities
|
| 11.60M | 13.75M | 23.23M | 24.19M | 22.72M | 37.22M | | | | | | | 34.28M | 26.19M | 27.55M | 24.54M | 24.46M | 23.22M | 22.30M | 18.80M | 20.27M | 21.52M | 17.49M | 13.97M | 14.26M | 16.30M |
|
Total Liabilities
|
| 11.70M | 13.83M | 23.29M | 24.23M | 22.73M | 37.23M | 34.40M | 28.72M | 26.99M | 24.94M | 23.46M | 31.09M | 34.48M | 26.39M | 27.74M | 24.86M | 24.90M | 23.42M | 22.50M | 19.00M | 20.47M | 21.72M | 17.68M | 14.16M | 14.46M | 16.49M |
|
Common Equity
|
-99.69M | -111.68M | 102.13M | 87.15M | 70.63M | 122.13M | 104.98M | 95.18M | 127.75M | 110.89M | 230.61M | 211.54M | 189.16M | 160.75M | 221.41M | 198.94M | 296.26M | 275.43M | 255.46M | 235.19M | 213.59M | 273.79M | 257.29M | 243.03M | 228.49M | 214.38M | 198.37M |
|
Shareholder's Equity
|
-99.69M | -111.68M | 102.13M | 87.15M | 70.63M | 122.13M | 104.98M | 95.18M | 127.75M | 110.89M | 230.61M | 211.54M | 189.16M | 160.75M | 221.41M | 198.94M | 296.26M | 275.43M | 255.46M | 235.19M | 213.59M | 273.79M | 257.29M | 243.03M | 228.49M | 214.38M | 198.37M |
|
Liabilities and Shareholders Equity
|
| 65.15M | 115.96M | 110.44M | 94.86M | 144.86M | 142.22M | 129.58M | 156.48M | 137.88M | 255.55M | 235.00M | 220.25M | 195.23M | 247.81M | 226.69M | 321.12M | 300.33M | 278.88M | 257.69M | 232.59M | 294.26M | 279.01M | 260.72M | 242.65M | 228.84M | 214.86M |
|
Retained Earnings
|
| -118.14M | -134.68M | -150.80M | -169.25M | -184.94M | -203.90M | -221.62M | -238.62M | -258.30M | -279.00M | -302.50M | -328.40M | -362.50M | -386.20M | -412.34M | -437.12M | -460.90M | -484.92M | -509.67M | -536.54M | -481.13M | -502.83M | -519.40M | -537.10M | -554.35M | -573.94M |
|
Treasury Shares
|
0.04M | 0.01M | 0.00M | 0.35M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.00M | 536.00 | | | | | 0.08M | | 0.08M | 0.08M | 0.08M | 0.13M | 0.12M | 0.07M | 0.04M | 0.09M | 70.67M | 69.49M |